BEIJING, Feb. 28, 2020 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU) ("Baidu" or the "Company"), a leading search engine, knowledge and information centered Internet platform and AI company, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2019[1].
"We finished 2019 making tremendous progress in strengthening Baidu's mobile ecosystem. Through the building blocks of BJH publisher accounts, Smart Mini Program and Managed Page, Baidu App provides users single log-on, native-app-like experience to a wide range of information and services dispersed across isolated mobile apps and HTML5 websites. Baidu App's spanning mobile ecosystem has resulted in more users logging in, DAUs growing robustly to 195 million in December, up 21% year over year, and in-app search queries increasing almost 30% year over year," said Robin Li, Chairman and CEO of Baidu. "Baidu new AI businesses have also made great strides in 2019, as we built leadership in smart devices, smart transportation and enterprise cloud solutions with Baidu's leading AI technologies."
"Baidu delivered solid fourth quarter results with increasing year-over-year revenue growth rate, allowing 2019 revenue to reach RMB 107 billion, or US$15.4 billion," said Herman Yu, CFO of Baidu. "Baidu's quarterly operating margin has also been improving, through the strengthening of Baidu's mobile ecosystem and our focus on resource investment returns. Our leaner financial model and strong balance sheet put us in a good position to weather the slowing macro, while continuing to invest heavily in technology and new businesses, to optimize future growth."
Fourth Quarter 2019 Financial Highlights
Baidu, Inc. |
|||||||||||
For the three-month ended |
|||||||||||
(In millions except for per ADS information, |
December 31, |
September 30, |
December 31, |
YOY |
QOQ |
December 31, |
|||||
RMB |
RMB |
RMB |
US$ |
||||||||
Total revenues |
27,195 |
28,080 |
28,884 |
6% |
3% |
4,149 |
|||||
Operating income |
1,112 |
2,355 |
4,655 |
319% |
98% |
669 |
|||||
Operating margin |
4% |
8% |
16% |
||||||||
Non-GAAP operating income |
2,747 |
3,691 |
6,753 |
146% |
83% |
970 |
|||||
Non-GAAP operating margin |
10% |
13% |
23% |
||||||||
Net income (loss) attributable to Baidu |
2,081 |
(6,373) |
6,345 |
205% |
- |
911 |
|||||
Net margin |
8% |
(23%) |
22% |
||||||||
Non-GAAP net income attributable to Baidu |
4,703 |
4,387 |
9,193 |
95% |
110% |
1,320 |
|||||
Non-GAAP net margin |
17% |
16% |
32% |
||||||||
Diluted earnings (loss) per ADS |
5.93 |
(18.37) |
18.25 |
208% |
- |
2.62 |
|||||
Non-GAAP diluted earnings per ADS |
13.42 |
12.61 |
26.54 |
98% |
110% |
3.81 |
|||||
Baidu Core |
|||||||||||
For the three-month ended |
|||||||||||
(In millions except for per ADS information, |
December 31, |
September 30, |
December 31, |
December 31, |
|||||||
unaudited) |
2018 |
2019 |
2019 |
YOY |
QOQ |
2019 |
|||||
RMB |
RMB |
RMB |
US$ |
||||||||
Total revenues |
20,520 |
21,010 |
21,711 |
6% |
3% |
3,119 |
|||||
Operating income |
4,433 |
5,191 |
6,870 |
55% |
32% |
987 |
|||||
Operating margin |
22% |
25% |
32% |
||||||||
Non-GAAP operating income |
5,788 |
6,224 |
8,492 |
47% |
36% |
1,220 |
|||||
Non-GAAP operating margin |
28% |
30% |
39% |
||||||||
Net income (loss) attributable to Baidu Core |
4,050 |
(4,287) |
7,433 |
84% |
- |
1,068 |
|||||
Net margin |
20% |
(20%) |
34% |
||||||||
Non-GAAP net income attributable to Baidu Core |
6,513 |
6,310 |
9,950 |
53% |
58% |
1,429 |
|||||
Non-GAAP net margin |
32% |
30% |
46% |
Fiscal Year 2019 Financial Highlights
Baidu, Inc. |
|||||||||
For the twelve-month ended |
|||||||||
(In millions except for per ADS information, |
December 31, |
December 31, |
December 31, |
||||||
unaudited) |
2018 |
2019 |
YOY |
YOY[2] |
2019 |
||||
RMB |
RMB |
US$ |
|||||||
Total revenues |
102,277 |
107,413 |
5% |
8% |
15,429 |
||||
Operating income |
15,530 |
6,307 |
(59%) |
906 |
|||||
Operating margin |
15% |
6% |
|||||||
Non-GAAP operating income |
20,425 |
12,800 |
(37%) |
1,839 |
|||||
Non-GAAP operating margin |
20% |
12% |
|||||||
Net income attributable to Baidu |
27,573 |
2,057 |
(93%) |
296 |
|||||
Net margin |
27% |
2% |
|||||||
Non-GAAP net income attributable to Baidu |
23,976 |
18,182 |
(24%) |
2,612 |
|||||
Non-GAAP net margin |
23% |
17% |
|||||||
Diluted earnings per ADS |
78.03 |
5.60 |
(93%) |
0.80 |
|||||
Non-GAAP diluted earnings per ADS |
68.17 |
52.04 |
(24%) |
7.48 |
|||||
Baidu Core |
|||||||||
For the twelve-month ended |
|||||||||
(In millions except for per ADS information, |
December 31, |
December 31, |
December 31, |
||||||
unaudited) |
2018 |
2019 |
YOY |
YOY[2] |
2019 |
||||
RMB |
RMB |
US$ |
|||||||
Total revenues |
78,271 |
79,711 |
2% |
6% |
11,450 |
||||
Operating income |
23,808 |
15,261 |
(36%) |
2,192 |
|||||
Operating margin |
30% |
19% |
|||||||
Non-GAAP operating income |
28,020 |
20,311 |
(28%) |
2,917 |
|||||
Non-GAAP operating margin |
36% |
25% |
|||||||
Net income attributable to Baidu Core |
33,605 |
7,580 |
(77%) |
1,089 |
|||||
Net margin |
43% |
10% |
|||||||
Non-GAAP net income attributable to Baidu Core |
29,059 |
22,824 |
(21%) |
3,278 |
|||||
Non-GAAP net margin |
37% |
29% |
Other Highlights
Corporate
Mobile Ecosystem
DuerOS
Cloud, AI Services & AI Platform
Apollo
iQIYI
Fourth Quarter 2019 Results
Total revenues reached RMB 28.9 billion ($4.15 billion), up 6% year over year and 3% quarter over quarter. Online marketing revenues were RMB 20.8 billion ($2.98 billion), decreasing 2% year over year and increasing 2% quarter over quarter. Other revenues were RMB 8.1 billion ($1.17 billion), increasing 35% year over year, driven mainly by the strong growth in cloud services, smart devices and iQIYI membership.
Revenue from Baidu Core reached RMB 21.7 billion ($3.12 billion), increasing 6% year over year and 3% quarter over quarter. Revenue from iQIYI reached RMB 7.5 billion ($1.08 billion), up 7% year over year. iQIYI membership revenue grew 21% year over year, offset by online advertising revenue declining 15% year over year.
Cost of revenues, were RMB 15.5 billion ($2.23 billion), decreasing 1% year over year, primarily due to a decrease in content costs and traffic acquisition costs, offset by increases in hardware and cloud cost of goods sold, impairment and amortization of intangible assets and depreciation expenses.
Selling, general and administrative expenses were RMB 4.0 billion ($568 million), decreasing 33% year over year, primarily due to decreased investment in channel spending and promotional marketing, as well as lower personnel related expenses.
Research and development expenses were RMB 4.8 billion ($683 million), increasing 5% year over year, primarily due to an increase in personnel related expenses.
Operating income was RMB 4.7 billion ($669 million) and operating margin was 16%. Baidu Core operating income was RMB 6.9 billion ($987 million), and Baidu Core operating margin was 32%.
Non-GAAP operating income was RMB 6.8 billion ($970 million), and non-GAAP operating margin was 23%. Non-GAAP Baidu Core operating income was RMB 8.5 billion ($1.22 billion), and non-GAAP Baidu Core operating margin was 39%.
Total other income was RMB 699 million ($101 million), compared to total other loss of RMB 60 million for Q4 2018.
Income tax expense was RMB 304 million ($44 million), compared to RMB 484 million in Q4 2018.
Net income attributable to Baidu was RMB 6.3 billion ($ 911 million), and diluted earnings per ADS was RMB 18 ($2.62). Net income attributable to Baidu Core was RMB 7.4 billion ($1.07 billion). Non-GAAP net income attributable to Baidu was RMB 9.2 billion ($1.32 billion), and non-GAAP net margin was 32%. Non-GAAP diluted earnings per ADS amounted to RMB 27 ($3.81). Non-GAAP net income attributable to Baidu Core was RMB 10.0 billion ($1.43 billion), and non-GAAP net margin for Baidu Core was 46%.
Adjusted EBITDA was RMB 8.2 billion ($1.17 billion) and adjusted EBITDA margin was 28%. Adjusted EBITDA to Baidu Core was RMB 9.8 billion ($1.41 billion) and adjusted EBITDA margin for Baidu Core was 45%.
As of December 31, 2019, cash, cash equivalents, restricted cash and short-term investments were RMB 147.4 billion ($21.17 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB 135.9 billion ($19.52 billion). Free cash flow was RMB 10.1 billion ($1.46 billion). Free cash flow excluding iQIYI was RMB 8.0 billion ($1.15 billion).
Fiscal Year 2019 Results
Total revenues reached RMB 107.4 billion ($15.43 billion), increasing 5% year over year, or 8% year over year, excluding the impact of announced divestures2. Online marketing revenues were RMB 78.1 billion ($11.22 billion), decreasing 5 % year over year. Other revenues were RMB 29.3 billion ($4.21 billion), increasing 44% year over year, driven mainly by the strong growth in iQIYI membership, cloud services and smart devices.
Revenue from Baidu Core reached RMB 79.7 billion ($11.45 billion), increasing 2% year over year, or increasing 6% year over year, excluding the impact of announced divestures2. Revenue from iQIYI reached RMB 29.0 billion ($4.17 billion), up 16% year over year. iQIYI membership revenue grew 36% year over year, offset by online advertising revenue declining 11% year over year.
Cost of revenues were RMB 62.9 billion ($9.03 billion), increasing 21% year over year, primarily due to increases in hardware and cloud cost of goods sold, content costs, depreciation expense, traffic acquisition costs and bandwidth costs.
Selling, general and administrative expenses were RMB 19.9 billion ($2.86 billion), increasing 4% year over year.
Research and development expenses were RMB 18.3 billion ($2.64 billion), increasing 16% year over year, primarily due to an increase in personnel related expenses.
Operating income was RMB 6.3 billion ($906 million) and operating margin was 6%. Baidu Core operating income was RMB 15.3 billion ($2.19 billion), and Baidu Core operating margin was 19%.
Non-GAAP operating income was RMB 12.8 billion ($1.84 billion), and non-GAAP operating margin was 12%. Non-GAAP Baidu Core operating income was RMB 20.3 billion ($2.92 billion), and non-GAAP Baidu Core operating margin was 25%.
Total other loss was RMB 6.6 billion ($955 million), mainly due to loss on equity investment arising from other-than-temporary decline, compared to total other income of RMB 11.8 billion for 2018, which was mainly due to disposal gains from Du Xiaoman and Global DU businesses. In Q4 2015, following a transaction where the Company exchanged shares of its majority-owned subsidiary Qunar for a minority stake in Trip.com, the Company deconsolidated Qunar, recorded its investment in Trip.com at the closing-date market value and recognized a non-cash accounting gain of RMB 24.4 billion. Since then, the market value of Trip.com shares has declined, and the continued low market price in 2019 resulted in the Company recognizing a non-cash impairment loss of RMB 8.9 billion in Q3 2019. In October 2019, the Company sold down its holding in Trip.com, reducing its interest from 19% to 12% of Trip.com's outstanding shares.
Income tax expense was RMB 1.9 billion ($279 million), compared to RMB 4.7 billion in 2018. The decrease in income tax expense was mainly due to lower taxable income from Baidu Core.
Net income attributable to Baidu was RMB 2.1 billion ($296 million), and diluted earnings per ADS was RMB 6 ($0.80). Net income attributable to Baidu Core was RMB 7.6 billion ($1.09 billion). Non-GAAP net income attributable to Baidu was RMB 18.2 billion ($2.61 billion), and non-GAAP net margin was 17%. Non-GAAP diluted earnings per ADS amounted to RMB 52 ($7.48). Non-GAAP net income attributable to Baidu Core was RMB 22.8 billion ($3.28 billion), and non-GAAP net margin for Baidu Core was 29%.
Adjusted EBITDA was RMB 18.4 billion ($2.65 billion) and adjusted EBITDA margin was 17%. Adjusted EBITDA to Baidu Core was RMB 25.5 billion ($3.66 billion) and adjusted EBITDA margin for Baidu Core was 32%.
Free cash flow was RMB 22.0 billion ($3.17 billion). Free cash flow excluding iQIYI was RMB 18.9 billion ($2.71 billion).
Financial Guidance
For the first quarter of 2020, Baidu expects revenues to be between RMB 21.0 billion ($3.0 billion) and RMB 22.9 billion ($3.3 billion), representing a decline of 5% to 13% year over year, which assumes that Baidu Core revenue will decline between 10% and 18% year over year. The Coronavirus situation in China is evolving, and business visibility is very limited. The above forecast reflects Baidu's current and preliminary view, which is subject to substantial uncertainty.
Conference Call Information
Baidu's management will hold an earnings conference call at 8:15 PM on February 27, 2020, U.S. Eastern Time (9:15 AM on February 28, 2020, Beijing/Hong Kong Time). Dial-in details for the earnings conference call are as follows:
International: |
+65 67135090 |
China |
4006208038 |
US: |
+1 8456750437 |
UK: |
+44 2036214779 |
Hong Kong: |
+852 30186771 |
Passcode for all regions: |
1571908 |
A replay of the conference call may be accessed by phone at the following number until March 6, 2020:
International: |
+61 2 8199 0299 |
Passcode: |
1571908 |
Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.
About Baidu
Baidu, Inc. is a leading search engine, knowledge and information centered Internet platform and AI company. The Company's mission is to make a complicated world simpler through technology. Baidu's ADSs trade on the NASDAQ Global Select Market under the symbol "BIDU". Currently, ten ADSs represent one Class A ordinary share.
Contacts
Investors Relations, Baidu, Inc.
Tel: +86-10-5992-8888
Email: ir@baidu.com
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, the outlook for the first quarter of 2020, quotations from management in this announcement, as well as Baidu's and other parties' strategic and operational plans, contain forward-looking statements. Baidu may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including but not limited to statements about Baidu's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Baidu's growth strategies; its future business development, including development of new products and services; its ability to attract and retain users and customers; competition in the Chinese Internet search and newsfeed market; competition for online marketing customers; changes in the Company's revenues and certain cost or expense items as a percentage of its revenues; the outcome of ongoing, or any future, litigation or arbitration, including those relating to intellectual property rights; the expected growth of the Chinese-language Internet search and newsfeed market and the number of Internet and broadband users in China; Chinese governmental policies relating to the Internet and Internet search providers, and general economic conditions in China and elsewhere. Further information regarding these and other risks is included in the Company's annual report on Form 20-F and other documents filed with the Securities and Exchange Commission. Baidu does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of the press release, and Baidu undertakes no duty to update such information, except as required under applicable law.
Non-GAAP Financial Measures
To supplement Baidu's consolidated financial results presented in accordance with GAAP, Baidu uses the following non-GAAP financial measures: non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) attributable to Baidu, non-GAAP net margin, non-GAAP diluted earnings per ADS, adjusted EBITDA, adjusted EBITDA margin and free cash flow. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.
Baidu believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding certain items that may not be indicative of its recurring core business operating results, such as operating performance excluding not only non-cash charges, but also other items that are infrequent or unusual in nature. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to Baidu's historical performance and liquidity. The Company believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP financial measures is that these non-GAAP measures exclude certain items that have been and will continue to be for the foreseeable future a significant component in the Company's results of operations. These non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company's data.
Non-GAAP operating income represents operating income excluding share-based compensation expenses and amortization of intangible assets resulting from business combinations.
Non-GAAP net income attributable to Baidu represents net income attributable to Baidu excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, disposal gain or loss, impairment of long-term investments, fair value change of long-term investments, adjusted for related income tax effects. Baidu's share of equity method investments for these non-GAAP reconciling items, amortization of intangible assets not on the investees' books, accretion of their redeemable non-controlling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects, are also excluded.
Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to Baidu, which is adjusted for accretion for the redeemable non-controlling interests, by the weighted average number of ordinary shares expressed in ADS. Adjusted EBITDA represents operating income excluding depreciation, amortization of intangible assets resulting from business combinations, and share-based compensation expenses. Free cash flow represents net cash provided by operating activities less capital expenditures.
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."
[1] |
Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB 6.9618 to US$1.00, the exchange rate in effect as of December 31, 2019 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. Translations are provided solely for the convenience of the reader. |
[2] |
Excluding revenue from divested businesses, which was approximately RMB3.1 billion for the twelve-months ended December 31, 2018. |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information, unaudited) |
||||||
December 31, |
December 31, |
December 31, |
||||
2018 |
2019 |
2019 |
||||
RMB |
RMB |
USD |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
27,638 |
33,443 |
4,804 |
|||
Restricted cash |
2,189 |
996 |
143 |
|||
Short-term investments |
111,626 |
112,924 |
16,221 |
|||
Accounts receivable, net |
6,015 |
7,416 |
1,065 |
|||
Amounts due from related parties |
785 |
1,594 |
229 |
|||
Other assets, current |
6,841 |
9,189 |
1,320 |
|||
Total current assets |
155,094 |
165,562 |
23,782 |
|||
Non-current assets: |
||||||
Fixed assets, net |
17,903 |
18,311 |
2,630 |
|||
Intangible assets, net |
9,181 |
7,887 |
1,133 |
|||
Goodwill |
18,536 |
18,250 |
2,621 |
|||
Long-term investments, net |
80,454 |
69,410 |
9,970 |
|||
Amounts due from related parties |
4,297 |
3,564 |
512 |
|||
Deferred tax assets, net |
2,324 |
2,193 |
315 |
|||
Operating lease right-of-use assets |
- |
7,332 |
1,053 |
|||
Other assets, non-current |
9,777 |
8,807 |
1,264 |
|||
Total non-current assets |
142,472 |
135,754 |
19,498 |
|||
Total assets |
297,566 |
301,316 |
43,280 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
3,046 |
2,618 |
376 |
|||
Accounts payable and accrued liabilities |
35,381 |
32,701 |
4,698 |
|||
Customer deposits and deferred revenue |
9,221 |
11,062 |
1,589 |
|||
Deferred income |
523 |
529 |
76 |
|||
Long-term loans, current portion |
84 |
737 |
106 |
|||
Notes payable, current portion |
6,871 |
5,219 |
750 |
|||
Amounts due to related parties |
1,727 |
2,231 |
320 |
|||
Operating lease liabilities |
- |
2,283 |
328 |
|||
Total current liabilities |
56,853 |
57,380 |
8,243 |
|||
Non-current liabilities: |
||||||
Deferred income |
54 |
17 |
2 |
|||
Deferred revenue |
1,309 |
1,009 |
145 |
|||
Amounts due to related parties |
4,360 |
3,846 |
552 |
|||
Long-term loans |
7,456 |
7,804 |
1,121 |
|||
Notes payable |
42,735 |
38,090 |
5,471 |
|||
Convertible senior notes |
4,712 |
12,297 |
1,766 |
|||
Deferred tax liabilities |
4,099 |
3,273 |
470 |
|||
Operating lease liabilities |
- |
4,486 |
644 |
|||
Other non-current liabilities |
236 |
299 |
44 |
|||
Total non-current liabilities |
64,961 |
71,121 |
10,215 |
|||
Total liabilities |
121,814 |
128,501 |
18,458 |
|||
Redeemable noncontrolling interests |
716 |
1,109 |
159 |
|||
Equity |
||||||
Class A Ordinary Shares, par value US$0.00005 per share, 825,000,000 shares authorized, and 27,733,692 shares and 27,381,621 shares issued and outstanding as at December 31, 2018 and December 31, 2019 |
- |
- |
- |
|||
Class B Ordinary Shares, par value US$0.00005 per share, 35,400,000 shares authorized, and 7,201,254 shares and 7,201,254 shares issued and outstanding as at December 31, 2018 and December 31, 2019 |
- |
- |
- |
|||
Additional paid-in capital |
33,441 |
38,714 |
5,561 |
|||
Retained earnings |
129,246 |
126,268 |
18,137 |
|||
Accumulated other comprehensive income |
210 |
(1,383) |
(199) |
|||
Total Baidu shareholders' equity |
162,897 |
163,599 |
23,499 |
|||
Noncontrolling interests |
12,139 |
8,107 |
1,164 |
|||
Total equity |
175,036 |
171,706 |
24,663 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
297,566 |
301,316 |
43,280 |
Baidu, Inc. |
||||||||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||||||||
(In millions except for share, per share (or ADS) information, unaudited) |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
2018 |
2019 |
2019 |
2019 |
2018 |
2019 |
2019 |
||||||||
RMB |
RMB |
RMB |
USD |
RMB |
RMB |
USD |
||||||||
Revenues: |
||||||||||||||
Online marketing services |
21,197 |
20,434 |
20,765 |
2,983 |
81,912 |
78,093 |
11,217 |
|||||||
Others |
5,998 |
7,646 |
8,119 |
1,166 |
20,365 |
29,320 |
4,212 |
|||||||
Total revenues |
27,195 |
28,080 |
28,884 |
4,149 |
102,277 |
107,413 |
15,429 |
|||||||
· |
· |
|||||||||||||
Operating costs and expenses: |
||||||||||||||
Cost of revenues(1) |
15,611 |
16,378 |
15,517 |
2,229 |
51,744 |
62,850 |
9,028 |
|||||||
Selling, general and administrative(1) |
5,943 |
4,657 |
3,956 |
568 |
19,231 |
19,910 |
2,860 |
|||||||
Research and development(1) |
4,529 |
4,690 |
4,756 |
683 |
15,772 |
18,346 |
2,635 |
|||||||
Total operating costs and expenses |
26,083 |
25,725 |
24,229 |
3,480 |
86,747 |
101,106 |
14,523 |
|||||||
Operating income |
1,112 |
2,355 |
4,655 |
669 |
15,530 |
6,307 |
906 |
|||||||
Other income (loss): |
||||||||||||||
Interest income |
1,490 |
1,687 |
2,096 |
301 |
4,451 |
6,060 |
870 |
|||||||
Interest expense |
(574) |
(788) |
(674) |
(97) |
(1,883) |
(2,960) |
(425) |
|||||||
Foreign exchange income (loss), net |
(50) |
29 |
35 |
5 |
(122) |
(33) |
(5) |
|||||||
Loss from equity method investment |
(390) |
(729) |
(94) |
(14) |
(79) |
(1,254) |
(180) |
|||||||
Other income (loss), net |
(536) |
(9,683) |
(664) |
(94) |
9,428 |
(8,460) |
(1,215) |
|||||||
Total other income (loss), net |
(60) |
(9,484) |
699 |
101 |
11,795 |
(6,647) |
(955) |
|||||||
Income (loss) before income taxes |
1,052 |
(7,129) |
5,354 |
770 |
27,325 |
(340) |
(49) |
|||||||
Income tax expense |
484 |
934 |
304 |
44 |
4,743 |
1,948 |
279 |
|||||||
Net income (loss) |
568 |
(8,063) |
5,050 |
726 |
22,582 |
(2,288) |
(328) |
|||||||
Less: net income (loss) attributable to noncontrolling interests |
(1,513) |
(1,690) |
(1,295) |
(185) |
(4,991) |
(4,345) |
(624) |
|||||||
Net income (loss) attributable to Baidu |
2,081 |
(6,373) |
6,345 |
911 |
27,573 |
2,057 |
296 |
|||||||
Earnings (loss) per ADS (1 Class A ordinary share equals 10 ADSs): |
||||||||||||||
-Basic |
5.96 |
(18.37) |
18.28 |
2.63 |
78.64 |
5.68 |
0.82 |
|||||||
-Diluted |
5.93 |
(18.37) |
18.25 |
2.62 |
78.03 |
5.60 |
0.80 |
|||||||
Earnings (loss) per share for Class A and Class B ordinary shares: |
||||||||||||||
-Basic |
59.55 |
(183.74) |
182.82 |
26.26 |
786.36 |
56.84 |
8.16 |
|||||||
-Diluted |
59.32 |
(183.74) |
182.53 |
26.22 |
780.27 |
55.96 |
8.04 |
|||||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
||||||||||||||
Basic |
34,909,960 |
34,793,154 |
34,586,035 |
34,586,035 |
34,898,589 |
34,834,497 |
34,834,497 |
|||||||
Diluted |
35,044,338 |
34,793,154 |
34,613,834 |
34,613,834 |
35,171,043 |
34,884,854 |
34,884,854 |
|||||||
(1) Includes share-based compensation expenses as follows: |
||||||||||||||
Cost of revenues |
71 |
70 |
92 |
13 |
224 |
327 |
47 |
|||||||
Selling, general and administrative |
587 |
336 |
413 |
60 |
1,725 |
1,768 |
254 |
|||||||
Research and development |
884 |
810 |
1,073 |
154 |
2,727 |
3,531 |
507 |
|||||||
Total share-based compensation expenses |
1,542 |
1,216 |
1,578 |
227 |
4,676 |
5,626 |
808 |
|||||||
(2) All translations from RMB to U.S. dollars are made at a rate of RMB 6.9618 to US$1.00, the exchange rate in effect as of December 31, 2019 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. |
Baidu, Inc. |
||||||||||||||||||||||||
Selected Information |
||||||||||||||||||||||||
(In millions except for per ADS information, unaudited) |
||||||||||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||||||||||
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
|||||||||
Total revenues |
20,520 |
7,028 |
(353) |
27,195 |
21,010 |
7,397 |
(327) |
28,080 |
21,711 |
7,497 |
(324) |
28,884 |
3,119 |
1,077 |
(47) |
4,149 |
||||||||
YOY |
6% |
7% |
6% |
|||||||||||||||||||||
QOQ |
3% |
1% |
3% |
|||||||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (1) |
7,374 |
8,523 |
(286) |
15,611 |
8,502 |
8,176 |
(300) |
16,378 |
8,215 |
7,914 |
(612) |
15,517 |
1,180 |
1,137 |
(88) |
2,229 |
||||||||
Selling, general and administrative (1) |
4,790 |
1,222 |
(69) |
5,943 |
3,320 |
1,350 |
(13) |
4,657 |
2,575 |
1,400 |
(19) |
3,956 |
370 |
201 |
(3) |
568 |
||||||||
Research and development (1) |
3,923 |
608 |
(2) |
4,529 |
3,997 |
703 |
(10) |
4,690 |
4,051 |
711 |
(6) |
4,756 |
582 |
102 |
(1) |
683 |
||||||||
Total operating costs and expenses |
16,087 |
10,353 |
(357) |
26,083 |
15,819 |
10,229 |
(323) |
25,725 |
14,841 |
10,025 |
(637) |
24,229 |
2,132 |
1,440 |
(92) |
3,480 |
||||||||
YOY |
(8%) |
(3%) |
(7%) |
|||||||||||||||||||||
Cost of revenues |
11% |
(7%) |
(1%) |
|||||||||||||||||||||
Selling, general and administrative |
(46%) |
15% |
(33%) |
|||||||||||||||||||||
Research and development |
3% |
17% |
5% |
|||||||||||||||||||||
Operating income (loss) |
4,433 |
(3,325) |
4 |
1,112 |
5,191 |
(2,832) |
(4) |
2,355 |
6,870 |
(2,528) |
313 |
4,655 |
987 |
(363) |
45 |
669 |
||||||||
YOY |
55% |
(24%) |
319% |
|||||||||||||||||||||
QOQ |
32% |
(11%) |
98% |
|||||||||||||||||||||
Operating margin |
22% |
(47%) |
4% |
25% |
(38%) |
8% |
32% |
(34%) |
16% |
|||||||||||||||
Add: total other income (loss),net |
(30) |
(35) |
5 |
(60) |
(8,657) |
(827) |
(9,484) |
624 |
75 |
- |
699 |
90 |
11 |
- |
101 |
|||||||||
Less: income tax expense |
405 |
79 |
- |
484 |
918 |
16 |
934 |
281 |
23 |
- |
304 |
41 |
3 |
- |
44 |
|||||||||
Less: net income (loss) attributable to NCI |
(52) |
38 |
(1,499) |
(3) |
(1,513) |
(97) |
13 |
(1,606) |
(3) |
(1,690) |
(220) |
18 |
(1,093) |
(3) |
(1,295) |
(32) |
3 |
(156) |
(3) |
(185) |
||||
Net income(loss) attributable to Baidu |
4,050 |
(3,477) |
1,508 |
2,081 |
(4,287) |
(3,688) |
1,602 |
(6,373) |
7,433 |
(2,494) |
1,406 |
6,345 |
1,068 |
(358) |
201 |
911 |
||||||||
YOY |
84% |
(28%) |
205% |
|||||||||||||||||||||
QOQ |
- |
(32%) |
- |
|||||||||||||||||||||
Net margin |
20% |
(49%) |
8% |
(20%) |
(50%) |
(23%) |
34% |
(33%) |
22% |
|||||||||||||||
Other Key Metrics: |
||||||||||||||||||||||||
Non-GAAP operating income (loss) |
5,788 |
(3,045) |
2,747 |
6,224 |
(2,529) |
3,691 |
8,492 |
(2,052) |
6,753 |
1,220 |
(295) |
970 |
||||||||||||
YOY |
47% |
(33%) |
146% |
|||||||||||||||||||||
QOQ |
36% |
(19%) |
83% |
|||||||||||||||||||||
Non-GAAP operating margin |
28% |
(43%) |
10% |
30% |
(34%) |
13% |
39% |
(27%) |
23% |
|||||||||||||||
Non-GAAP net income (loss) attributable to Baidu |
6,513 |
(3,196) |
4,703 |
6,310 |
(3,394) |
4,387 |
9,950 |
(1,901) |
9,193 |
1,429 |
(273) |
1,320 |
||||||||||||
YOY |
53% |
(41%) |
95% |
|||||||||||||||||||||
QOQ |
58% |
(44%) |
110% |
|||||||||||||||||||||
Non-GAAP net margin |
32% |
(45%) |
17% |
30% |
(46%) |
16% |
46% |
(25%) |
32% |
|||||||||||||||
Adjusted EBITDA |
6,870 |
(2,952) |
3,922 |
7,525 |
(2,405) |
5,116 |
9,788 |
(1,926) |
8,175 |
1,406 |
(277) |
1,174 |
||||||||||||
Adjusted EBITDA margin |
33% |
(42%) |
14% |
36% |
(33%) |
18% |
45% |
(26%) |
28% |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
43 |
28 |
71 |
25 |
45 |
70 |
43 |
49 |
92 |
6 |
7 |
13 |
||||||||||||
Selling, general and administrative |
435 |
152 |
587 |
207 |
129 |
336 |
220 |
193 |
413 |
32 |
28 |
60 |
||||||||||||
Research and development |
843 |
41 |
884 |
749 |
61 |
810 |
1,001 |
72 |
1,073 |
144 |
10 |
154 |
||||||||||||
Total share-based compensation |
1,321 |
221 |
1,542 |
981 |
235 |
1,216 |
1,264 |
314 |
1,578 |
182 |
45 |
227 |
||||||||||||
(2) Relates to intersegment eliminations and adjustments |
||||||||||||||||||||||||
(3) Relates to the net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
||||||||||||||||||
Selected Information |
||||||||||||||||||
(In millions except for per ADS information, unaudited) |
||||||||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||||||||
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
|||||||
Total revenues |
78,271 |
24,989 |
(983) |
102,277 |
79,711 |
28,994 |
(1,292) |
107,413 |
11,450 |
4,165 |
(186) |
15,429 |
||||||
YOY |
2% |
16% |
5% |
|||||||||||||||
YOY excluding revenue from divested businesses(1) |
2% |
5% |
||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||
Cost of revenues (2) |
25,370 |
27,133 |
(759) |
51,744 |
34,019 |
30,348 |
(1,517) |
62,850 |
4,887 |
4,359 |
(218) |
9,028 |
||||||
Selling, general and administrative (2) |
15,310 |
4,168 |
(247) |
19,231 |
14,733 |
5,237 |
(60) |
19,910 |
2,116 |
753 |
(9) |
2,860 |
||||||
Research and development (2) |
13,783 |
1,994 |
(5) |
15,772 |
15,698 |
2,667 |
(19) |
18,346 |
2,255 |
383 |
(3) |
2,635 |
||||||
Total operating costs and expenses |
54,463 |
33,295 |
(1,011) |
86,747 |
64,450 |
38,252 |
(1,596) |
101,106 |
9,258 |
5,495 |
(230) |
14,523 |
||||||
YOY |
18% |
15% |
17% |
|||||||||||||||
Cost of revenues |
34% |
12% |
21% |
|||||||||||||||
Selling, general and administrative |
(4%) |
26% |
4% |
|||||||||||||||
Research and development |
14% |
34% |
16% |
|||||||||||||||
Operating income (loss) |
23,808 |
(8,306) |
28 |
15,530 |
15,261 |
(9,258) |
304 |
6,307 |
2,192 |
(1,330) |
44 |
906 |
||||||
YOY |
(36%) |
11% |
(59%) |
|||||||||||||||
Operating margin |
30% |
(33%) |
15% |
19% |
(32%) |
6% |
||||||||||||
Add: total other income (loss),net |
13,169 |
(676) |
(698) |
11,795 |
(5,680) |
(967) |
- |
(6,647) |
(816) |
(139) |
- |
(955) |
||||||
Less: income tax expense |
4,664 |
79 |
- |
4,743 |
1,896 |
52 |
- |
1,948 |
272 |
7 |
- |
279 |
||||||
Less: net income (loss) attributable to NCI |
(1,292) |
49 |
(3,748) |
(4) |
(4,991) |
105 |
46 |
(4,496) |
(4) |
(4,345) |
15 |
7 |
(646) |
(4) |
(624) |
|||
Net income(loss) attributable to Baidu |
33,605 |
(9,110) |
3,078 |
27,573 |
7,580 |
(10,323) |
4,800 |
2,057 |
1,089 |
(1,483) |
690 |
296 |
||||||
YOY |
(77%) |
13% |
(93%) |
|||||||||||||||
Net margin |
43% |
(36%) |
27% |
10% |
(36%) |
2% |
||||||||||||
Other Key Metrics: |
||||||||||||||||||
Non-GAAP operating income (loss) |
28,020 |
(7,623) |
20,425 |
20,311 |
(7,815) |
12,800 |
2,917 |
(1,122) |
1,839 |
|||||||||
YOY |
(28%) |
3% |
(37%) |
|||||||||||||||
Non-GAAP operating margin |
36% |
(31%) |
20% |
25% |
(27%) |
12% |
||||||||||||
Non-GAAP net income (loss) attributable to Baidu |
29,059 |
(8,599) |
23,976 |
22,824 |
(8,765) |
18,182 |
3,278 |
(1,258) |
2,612 |
|||||||||
YOY |
(21%) |
2% |
(24%) |
|||||||||||||||
Non-GAAP net margin |
37% |
(34%) |
23% |
29% |
(30%) |
17% |
||||||||||||
Adjusted EBITDA |
31,438 |
(7,311) |
24,155 |
25,451 |
(7,339) |
18,416 |
3,655 |
(1,054) |
2,646 |
|||||||||
Adjusted EBITDA margin |
40% |
(29%) |
24% |
32% |
(25%) |
17% |
||||||||||||
(1) Excluding revenue from divested businesses, which was approximately RMB3.1 billion for the twelve months ended December 31, 2018. |
||||||||||||||||||
(2) Includes share-based compensation as follows: |
||||||||||||||||||
Cost of revenues |
141 |
83 |
224 |
156 |
171 |
327 |
22 |
25 |
47 |
|||||||||
Selling, general and administrative |
1,356 |
369 |
1,725 |
1,092 |
676 |
1,768 |
157 |
97 |
254 |
|||||||||
Research and development |
2,623 |
104 |
2,727 |
3,293 |
238 |
3,531 |
473 |
34 |
507 |
|||||||||
Total share-based compensation |
4,120 |
556 |
4,676 |
4,541 |
1,085 |
5,626 |
652 |
156 |
808 |
|||||||||
(3) Relates to intersegment eliminations and adjustments |
||||||||||||||||||
(4) Relates to the net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
||||||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||||||
(In millions, unaudited) |
||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||
December 31, 2018 (RMB) |
September 30, 2019 (RMB) |
December 31, 2019 (RMB) |
December 31, 2019 (USD) |
|||||||||||||
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|||||
Net cash provided by operating activities |
8,409 |
528 |
8,937 |
8,508 |
293 |
8,801 |
8,688 |
2,343 |
11,031 |
1,248 |
337 |
1,585 |
||||
Net cash provided by (used in) investing activities |
(5,146) |
(6,412) |
(11,558) |
(11,960) |
(922) |
(12,882) |
10,194 |
(2,089) |
8,105 |
1,464 |
(300) |
1,164 |
||||
Net cash provided by (used in) financing activities |
10,084 |
6,923 |
17,007 |
(1,903) |
(160) |
(2,063) |
(1,181) |
(259) |
(1,440) |
(170) |
(37) |
(207) |
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(239) |
(110) |
(349) |
122 |
258 |
380 |
(254) |
(178) |
(432) |
(36) |
(26) |
(62) |
||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
13,108 |
929 |
14,037 |
(5,233) |
(531) |
(5,764) |
17,447 |
(183) |
17,264 |
2,506 |
(26) |
2,480 |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
9,959 |
5,831 |
15,790 |
15,315 |
7,624 |
22,939 |
10,082 |
7,093 |
17,175 |
1,448 |
1,019 |
2,467 |
||||
At end of period |
23,067 |
6,760 |
29,827 |
10,082 |
7,093 |
17,175 |
27,529 |
6,910 |
34,439 |
3,954 |
993 |
4,947 |
||||
Net cash provided operating activities |
8,409 |
528 |
8,937 |
8,508 |
293 |
8,801 |
8,688 |
2,343 |
11,031 |
1,248 |
337 |
1,585 |
||||
Less: Capital expenditures |
(2,900) |
(178) |
(3,078) |
(1,031) |
(181) |
(1,212) |
(652) |
(232) |
(884) |
(94) |
(33) |
(127) |
||||
Free cash flow |
5,509 |
350 |
5,859 |
7,477 |
112 |
7,589 |
8,036 |
2,111 |
10,147 |
1,154 |
304 |
1,458 |
||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||||||
December 31, 2018 (RMB) |
December 31, 2019 (RMB) |
December 31, 2019 (USD) |
||||||||||||||
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
||||||||
Net cash provided by operating activities |
33,083 |
2,884 |
35,967 |
24,552 |
3,906 |
28,458 |
3,527 |
561 |
4,088 |
|||||||
Net cash used in investing activities |
(13,511) |
(20,949) |
(34,460) |
(8,225) |
(11,749) |
(19,974) |
(1,181) |
(1,688) |
(2,869) |
|||||||
Net cash provided by (used in) financing activities |
(8,393) |
23,475 |
15,082 |
(11,753) |
7,880 |
(3,873) |
(1,688) |
1,132 |
(556) |
|||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
1,285 |
617 |
1,902 |
(112) |
113 |
1 |
(16) |
16 |
- |
|||||||
Net increase in cash, cash equivalents and restricted cash |
12,464 |
6,027 |
18,491 |
4,462 |
150 |
4,612 |
642 |
21 |
663 |
|||||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
10,603 |
733 |
11,336 |
23,067 |
6,760 |
29,827 |
3,312 |
972 |
4,284 |
|||||||
At end of period |
23,067 |
6,760 |
29,827 |
27,529 |
6,910 |
34,439 |
3,954 |
993 |
4,947 |
|||||||
Net cash provided operating activities |
33,083 |
2,884 |
35,967 |
24,552 |
3,906 |
28,458 |
3,527 |
561 |
4,088 |
|||||||
Less: Capital expenditures |
(8,160) |
(612) |
(8,772) |
(5,688) |
(740) |
(6,428) |
(817) |
(106) |
(923) |
|||||||
Free cash flow |
24,923 |
2,272 |
27,195 |
18,864 |
3,166 |
22,030 |
2,710 |
455 |
3,165 |
|||||||
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
Baidu, Inc. |
||||||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||||||
(In millions except for ADS and per ADS information, unaudited) |
||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||
December 31, 2018 (RMB) |
September 30, 2019 (RMB) |
December 31, 2019 (RMB) |
December 31, 2019 (USD) |
|||||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
|||||
Operating income (loss) |
4,433 |
(3,325) |
1,112 |
5,191 |
(2,832) |
2,355 |
6,870 |
(2,528) |
4,655 |
987 |
(363) |
669 |
||||
Add: Share-based compensation expenses |
1,321 |
221 |
1,542 |
981 |
235 |
1,216 |
1,264 |
314 |
1,578 |
182 |
45 |
227 |
||||
Add: Amortization and impairment of intangible assets(1) |
34 |
59 |
93 |
52 |
68 |
120 |
358 |
162 |
520 |
51 |
23 |
74 |
||||
Non-GAAP operating income (loss) |
5,788 |
(3,045) |
2,747 |
6,224 |
(2,529) |
3,691 |
8,492 |
(2,052) |
6,753 |
1,220 |
(295) |
970 |
||||
Add: Depreciation of fixed assets |
1,082 |
93 |
1,175 |
1,301 |
124 |
1,425 |
1,296 |
126 |
1,422 |
186 |
18 |
204 |
||||
Adjusted EBITDA |
6,870 |
(2,952) |
3,922 |
7,525 |
(2,405) |
5,116 |
9,788 |
(1,926) |
8,175 |
1,406 |
(277) |
1,174 |
||||
Net income (loss) attributable to Baidu |
4,050 |
(3,477) |
2,081 |
(4,287) |
(3,688) |
(6,373) |
7,433 |
(2,494) |
6,345 |
1,068 |
(358) |
911 |
||||
Add: Share-based compensation expenses |
1,319 |
221 |
1,444 |
974 |
235 |
1,106 |
1,257 |
314 |
1,433 |
181 |
45 |
206 |
||||
Add: Amortization and impairment of intangible assets(1)(4) |
19 |
47 |
46 |
21 |
50 |
47 |
15 |
131 |
88 |
2 |
19 |
13 |
||||
Add: Disposal gain(4) |
282 |
- |
282 |
- |
- |
- |
445 |
- |
445 |
64 |
- |
64 |
||||
Add: Impairment of long-term investments(4) |
185 |
- |
185 |
8,023 |
- |
8,023 |
465 |
141 |
544 |
66 |
20 |
78 |
||||
Add: Fair value change of long-term investments(4) |
16 |
13 |
23 |
745 |
1 |
745 |
(60) |
(1) |
(61) |
(9) |
- |
(9) |
||||
Add: Reconciling items on equity method investments(4) |
642 |
- |
642 |
834 |
8 |
839 |
395 |
8 |
399 |
57 |
1 |
57 |
||||
Non-GAAP net income (loss) attributable to Baidu |
6,513 |
(3,196) |
4,703 |
6,310 |
(3,394) |
4,387 |
9,950 |
(1,901) |
9,193 |
1,429 |
(273) |
1,320 |
||||
Diluted earnings (loss) per ADS |
5.93 |
(18.37) |
18.25 |
2.62 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.01 |
0.06 |
0.06 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
7.48 |
30.92 |
8.23 |
1.18 |
||||||||||||
Non-GAAP diluted earnings per ADS |
13.42 |
12.61 |
26.54 |
3.81 |
||||||||||||
(1) This represents amortization of intangible assets resulting from business combinations. |
||||||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects. |
||||||||||||||||
(3) Non-GAAP measures are adjusted retroactively to exclude: 1) amortization of intangible assets resulting from business combinations ; and 2) share-based compensation and amortization of intangible assets not on their books, resulting from equity method pick-up; and 3) fair value change of the investees' long-term investments, net of tax, as follows: |
||||||||||||||||
(4) Net of related tax impact |
||||||||||||||||
Non-GAAP operating income, previously reported |
5,754 |
(3,104) |
2,654 |
6,172 |
(2,597) |
3,571 |
8,134 |
(2,214) |
6,233 |
1,169 |
(318) |
896 |
||||
Add: Amortization and impairment of intangible assets(1) |
34 |
59 |
93 |
52 |
68 |
120 |
358 |
162 |
520 |
51 |
23 |
74 |
||||
Non-GAAP operating income, revised |
5,788 |
(3,045) |
2,747 |
6,224 |
(2,529) |
3,691 |
8,492 |
(2,052) |
6,753 |
1,220 |
(295) |
970 |
||||
Non-GAAP net income attributable to Baidu, previously reported |
6,458 |
(3,243) |
4,621 |
6,052 |
(3,452) |
4,098 |
9,847 |
(2,040) |
9,013 |
1,414 |
(293) |
1,294 |
||||
Add: Adjustments relating to equity-method investments, net of tax |
36 |
- |
36 |
237 |
8 |
242 |
88 |
8 |
92 |
13 |
1 |
13 |
||||
Add: Amortization and impairment of intangible assets(1), net of tax |
19 |
47 |
46 |
21 |
50 |
47 |
15 |
131 |
88 |
2 |
19 |
13 |
||||
Non-GAAP net income attributable to Baidu, revised |
6,513 |
(3,196) |
4,703 |
6,310 |
(3,394) |
4,387 |
9,950 |
(1,901) |
9,193 |
1,429 |
(273) |
1,320 |
||||
Adjusted EBITDA, previously reported |
6,887 |
(2,877) |
3,970 |
7,542 |
(2,345) |
5,153 |
9,803 |
(1,549) |
8,208 |
1,408 |
(223) |
1,179 |
||||
Less: Adjustments to amortization/impairment of intangible assets |
(17) |
(75) |
(48) |
(17) |
(60) |
(37) |
(15) |
(377) |
(33) |
(2) |
(54) |
(5) |
||||
Adjusted EBITDA, revised |
6,870 |
(2,952) |
3,922 |
7,525 |
(2,405) |
5,116 |
9,788 |
(1,926) |
8,175 |
1,406 |
(277) |
1,174 |
Baidu, Inc. |
||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||
(In millions except for ADS and per ADS information, unaudited) |
||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||
December 31, 2018 (RMB) |
December 31, 2019 (RMB) |
December 31, 2019 (USD) |
||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
||||
Operating income (loss) |
23,808 |
(8,306) |
15,530 |
15,261 |
(9,258) |
6,307 |
2,192 |
(1,330) |
906 |
|||
Add: Share-based compensation expenses |
4,120 |
556 |
4,676 |
4,541 |
1,085 |
5,626 |
652 |
156 |
808 |
|||
Add: Amortization and impairment of intangible assets(1) |
92 |
127 |
219 |
509 |
358 |
867 |
73 |
52 |
125 |
|||
Non-GAAP operating income (loss) |
28,020 |
(7,623) |
20,425 |
20,311 |
(7,815) |
12,800 |
2,917 |
(1,122) |
1,839 |
|||
Add: Depreciation of fixed assets |
3,418 |
312 |
3,730 |
5,140 |
476 |
5,616 |
738 |
68 |
807 |
|||
Adjusted EBITDA |
31,438 |
(7,311) |
24,155 |
25,451 |
(7,339) |
18,416 |
3,655 |
(1,054) |
2,646 |
|||
Net income (loss) attributable to Baidu |
33,605 |
(9,110) |
27,573 |
7,580 |
(10,323) |
2,057 |
1,089 |
(1,483) |
296 |
|||
Add: Share-based compensation expenses |
4,118 |
556 |
4,454 |
4,515 |
1,085 |
5,126 |
649 |
156 |
736 |
|||
Add: Amortization and impairment of intangible assets(1)(4) |
59 |
104 |
123 |
71 |
282 |
226 |
10 |
41 |
32 |
|||
Add: Disposal gain(4) |
(6,388) |
- |
(5,684) |
233 |
1 |
234 |
33 |
- |
34 |
|||
Add: Impairment of long-term investments(4) |
566 |
- |
566 |
8,929 |
164 |
9,031 |
1,283 |
24 |
1,298 |
|||
Add: Fair value change of long-term investments(4) |
(4,124) |
(149) |
(4,279) |
(658) |
(1) |
(660) |
(95) |
- |
(95) |
|||
Add: Reconciling items on equity method investments(4) |
1,223 |
- |
1,223 |
2,154 |
27 |
2,168 |
309 |
4 |
311 |
|||
Non-GAAP net income (loss) attributable to Baidu |
29,059 |
(8,599) |
23,976 |
22,824 |
(8,765) |
18,182 |
3,278 |
(1,258) |
2,612 |
|||
Diluted earnings per ADS |
78.03 |
5.60 |
0.80 |
|||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.37 |
0.22 |
0.03 |
|||||||||
Add: Non-GAAP adjustments to earnings per ADS |
(10.23) |
46.22 |
6.65 |
|||||||||
Non-GAAP diluted earnings per ADS |
68.17 |
52.04 |
7.48 |
|||||||||
(1) This represents amortization of intangible assets resulting from business combinations. |
||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects. |
||||||||||||
(3) Non-GAAP measures are adjusted retroactively to exclude: 1) amortization of intangible assets resulting from business combinations ; and 2) share-based compensation and amortization of intangible assets not on their books, resulting from equity method pick-up; and 3) fair value change of the investees' long-term investments, net of tax, as follows: |
||||||||||||
(4) Net of related tax impact |
||||||||||||
Non-GAAP operating income, previously reported |
27,928 |
(7,750) |
20,206 |
19,802 |
(8,173) |
11,933 |
2,844 |
(1,174) |
1,714 |
|||
Add: Amortization and impairment of intangible assets(1) |
92 |
127 |
219 |
509 |
358 |
867 |
73 |
52 |
125 |
|||
Non-GAAP operating income, revised |
28,020 |
(7,623) |
20,425 |
20,311 |
(7,815) |
12,800 |
2,917 |
(1,122) |
1,839 |
|||
Non-GAAP net income attributable to Baidu, previously reported |
28,471 |
(8,703) |
23,324 |
21,841 |
(9,074) |
17,030 |
3,137 |
(1,303) |
2,446 |
|||
Add: Adjustments relating to equity-method investments, net of tax |
529 |
- |
529 |
912 |
27 |
926 |
131 |
4 |
134 |
|||
Add: Amortization and impairment of intangible assets(1), net of tax |
59 |
104 |
123 |
71 |
282 |
226 |
10 |
41 |
32 |
|||
Non-GAAP net income attributable to Baidu, revised |
29,059 |
(8,599) |
23,976 |
22,824 |
(8,765) |
18,182 |
3,278 |
(1,258) |
2,612 |
|||
Adjusted EBITDA, previously reported |
31,503 |
(7,091) |
24,315 |
25,512 |
(6,768) |
18,569 |
3,664 |
(972) |
2,668 |
|||
Less: Adjustments to amortization/impairment of intangible assets |
(65) |
(220) |
(160) |
(61) |
(571) |
(153) |
(9) |
(82) |
(22) |
|||
Adjusted EBITDA, revised |
31,438 |
(7,311) |
24,155 |
25,451 |
(7,339) |
18,416 |
3,655 |
(1,054) |
2,646 |
View original content:http://www.prnewswire.com/news-releases/baidu-announces-fourth-quarter-and-fiscal-year-2019-results-301012829.html